1146 BLUEGRASS DR (MLS: O6415234) For Sale
1146 BLUEGRASS DR,
(Lake),
Groveland Florida 34736
Currently Rented at $1,400.00 / month
Area: 2404
- MLS O6415234
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2404
- Living Area (sqft) 1808
- Foundation Slab
- Min Lease Slab
- HOA Fees $36.67
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
|
Cap Rate3.6
|
Gross Yield5.3%
|
Annual Rent$16,800.00
|
Property Taxes$4,995.76
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$16,800.00 $1,400.00 / mo
|
$84,000.00 $1,400.00 / mo
|
$168,000.00 $1,400.00 / mo
|
| Estimated Expenses |
|
|
|
$4,995.76 |
$24,978.80 |
$49,957.60 |
| Net Cash Flow |
|
|
|
$11,804.24 |
$59,021.20 |
$118,042.40 |
| HOA Fees |
|
|
|
$440.04 |
$2,200.20 |
$4,400.40 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.